[LSTEEL] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[LSTEEL] LEADER STEEL HOLDINGS BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -26.18%
YoY- -202.19%
Quarter Report
Latest QR
Upcoming QR
LSTEEL's Result
LSTEEL's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 172,887 229,928 295,141 245,997 291,170 230,147 369,092 -11.86%
PBT -13,429 -4,434 -9,807 2,169 3,799 3,622 -3,232 26.77%
Tax 2,277 -1,377 571 -5,494 -648 324 2,241 0.26%
NP -11,152 -5,811 -9,236 -3,325 3,151 3,946 -991 49.66%
-
NP to SH -11,979 -5,457 -8,874 -3,220 3,151 3,993 -989 51.51%
-
Tax Rate - - - 253.30% 17.06% -8.95% - -
Total Cost 184,039 235,739 304,377 249,322 288,019 226,201 370,083 -10.98%
-
Net Worth 117,223 113,738 118,850 96,887 93,599 100,662 94,934 3.57%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - 3,203 - 3,205 -
Div Payout % - - - - 101.65% - 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 117,223 113,738 118,850 96,887 93,599 100,662 94,934 3.57%
NOSH 127,417 127,795 127,796 129,183 120,000 130,729 128,064 -0.08%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -6.45% -2.53% -3.13% -1.35% 1.08% 1.71% -0.27% -
ROE -10.22% -4.80% -7.47% -3.32% 3.37% 3.97% -1.04% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 135.69 179.92 230.95 190.42 242.64 176.05 288.21 -11.79%
EPS -9.40 -4.27 -6.94 -2.49 2.63 3.05 -0.77 51.71%
DPS 0.00 0.00 0.00 0.00 2.67 0.00 2.50 -
NAPS 0.92 0.89 0.93 0.75 0.78 0.77 0.7413 3.66%
Adjusted Per Share Value based on latest NOSH - 129,183
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 107.45 142.89 183.42 152.88 180.96 143.03 229.38 -11.86%
EPS -7.44 -3.39 -5.51 -2.00 1.96 2.48 -0.61 51.69%
DPS 0.00 0.00 0.00 0.00 1.99 0.00 1.99 -
NAPS 0.7285 0.7069 0.7386 0.6021 0.5817 0.6256 0.59 3.57%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.17 0.315 0.30 0.28 0.40 0.43 0.44 -
P/RPS 0.13 0.18 0.13 0.15 0.16 0.24 0.15 -2.35%
P/EPS -1.81 -7.38 -4.32 -11.23 15.23 14.08 -56.98 -43.70%
EY -55.30 -13.56 -23.15 -8.90 6.56 7.10 -1.76 77.59%
DY 0.00 0.00 0.00 0.00 6.67 0.00 5.68 -
P/NAPS 0.18 0.35 0.32 0.37 0.51 0.56 0.59 -17.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 26/11/14 28/11/13 30/11/12 22/11/11 30/11/10 25/11/09 -
Price 0.20 0.30 0.29 0.30 0.40 0.43 0.44 -
P/RPS 0.15 0.17 0.13 0.16 0.16 0.24 0.15 0.00%
P/EPS -2.13 -7.03 -4.18 -12.04 15.23 14.08 -56.98 -42.16%
EY -47.01 -14.23 -23.94 -8.31 6.56 7.10 -1.76 72.85%
DY 0.00 0.00 0.00 0.00 6.67 0.00 5.68 -
P/NAPS 0.22 0.34 0.31 0.40 0.51 0.56 0.59 -15.15%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment